PFA Ejendomsselskabet Store Mølle Vej P/S — Credit Rating and Financial Key Figures
CVR number: 40823026
Sundkrogsgade 4, 2100 København Ø
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 21 891.00 | 18 863.98 | 24 041.49 | 26 289.16 | |
| Other operating income | 17 728.00 | ||||
| Costs of manufacturing | -29 232.03 | -17 806.48 | -17 807.52 | ||
| External services | -35 859.24 | ||||
| Rents | -39 655.00 | ||||
| Gross profit | -13 968.01 | 17 728.00 | -10 368.05 | 6 235.01 | 8 481.65 |
| Costs of management | -1 556.00 | -95.71 | - 102.35 | -82.15 | |
| Other operating expenses | -35 859.00 | ||||
| Reduction in value of non-current assets | -28 691.93 | 92 836.00 | - 105 045.70 | - 107 136.95 | - 597.77 |
| EBIT | -42 660.00 | 69 353.00 | - 115 509.46 | - 101 004.29 | 7 801.73 |
| Other financial income | 141.00 | 28.12 | |||
| Other financial expenses | -18.00 | - 487.00 | - 191.55 | -1 725.63 | - 808.92 |
| Pre-tax profit | -42 536.90 | 68 867.00 | - 115 701.01 | - 102 729.92 | 7 020.93 |
| Income taxes | -0.10 | ||||
| Net earnings | -42 537.00 | 68 867.00 | - 115 701.01 | - 102 729.92 | 7 020.93 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 453 526.00 | 550 934.00 | 452 402.71 | 571 000.00 | 578 000.00 |
| Advance payments and construction in progress | 43 379.00 | 83 145.00 | 133 729.83 | ||
| Tangible assets total | 496 905.00 | 634 079.00 | 586 132.54 | 571 000.00 | 578 000.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 10.00 | ||||
| Prepayments and accrued income | 7 000.00 | 6.12 | 73.84 | ||
| Current other receivables | 13 897.00 | 293.00 | 253.66 | 117.69 | 118.01 |
| Short term receivables total | 13 907.00 | 293.00 | 7 253.66 | 123.81 | 191.85 |
| Cash and bank deposits | 4 422.00 | ||||
| Cash and cash equivalents | 4 422.00 | ||||
| Balance sheet total (assets) | 515 234.00 | 634 372.00 | 593 386.21 | 571 123.81 | 578 191.85 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Retained earnings | 508 990.00 | 541 103.00 | 659 969.85 | 619 268.84 | 536 538.91 |
| Profit of the financial year | -42 537.00 | 68 867.00 | - 115 701.01 | - 102 729.92 | 7 020.93 |
| Shareholders equity total | 466 503.00 | 610 370.00 | 544 668.84 | 516 938.91 | 543 959.84 |
| Non-current owed to group member | 25 831.00 | ||||
| Non-current liabilities total | 25 831.00 | ||||
| Current owed to participating | 5 952.29 | ||||
| Current owed to group member | 8 087.00 | 32 197.72 | 36 281.60 | 15 639.42 | |
| Other non-interest bearing current liabilities | 10 995.71 | 15 915.00 | 16 519.65 | 17 903.29 | 18 592.58 |
| Accruals and deferred income | 5 952.00 | ||||
| Current liabilities total | 22 900.00 | 24 002.00 | 48 717.37 | 54 184.89 | 34 232.01 |
| Balance sheet total (liabilities) | 515 234.00 | 634 372.00 | 593 386.21 | 571 123.81 | 578 191.85 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.